[WTHORSE] YoY Quarter Result on 30-Sep-2005 [#3]

Stock
[WTHORSE] WHITE HORSE BHD
Announcement Date
28-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Sep-2005 [#3]
Profit Trend
QoQ- -18.47%
YoY- -46.65%
Quarter Report
Latest QR
Upcoming QR
WTHORSE's Result
WTHORSE's Financial Summary
View:
Show?
Quarter Result
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Revenue 134,502 108,366 112,290 100,560 111,380 90,184 69,322 11.66%
PBT 23,288 14,581 14,517 14,669 27,254 14,782 11,798 11.98%
Tax -5,976 -2,625 -1,345 -1,950 -3,412 -1,532 -1,141 31.74%
NP 17,312 11,956 13,172 12,719 23,842 13,250 10,657 8.41%
-
NP to SH 17,312 11,956 13,172 12,719 23,842 13,250 10,657 8.41%
-
Tax Rate 25.66% 18.00% 9.26% 13.29% 12.52% 10.36% 9.67% -
Total Cost 117,190 96,410 99,118 87,841 87,538 76,934 58,665 12.21%
-
Net Worth 462,627 463,877 461,602 442,091 403,737 342,631 336,031 5.46%
Dividend
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Net Worth 462,627 463,877 461,602 442,091 403,737 342,631 336,031 5.46%
NOSH 231,313 231,938 233,132 236,412 238,897 239,602 240,022 -0.61%
Ratio Analysis
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
NP Margin 12.87% 11.03% 11.73% 12.65% 21.41% 14.69% 15.37% -
ROE 3.74% 2.58% 2.85% 2.88% 5.91% 3.87% 3.17% -
Per Share
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
RPS 58.15 46.72 48.17 42.54 46.62 37.64 28.88 12.36%
EPS 7.53 5.17 5.65 5.38 9.98 5.53 4.44 9.19%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.00 2.00 1.98 1.87 1.69 1.43 1.40 6.11%
Adjusted Per Share Value based on latest NOSH - 236,412
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
RPS 61.14 49.26 51.04 45.71 50.63 40.99 31.51 11.66%
EPS 7.87 5.43 5.99 5.78 10.84 6.02 4.84 8.43%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.1029 2.1085 2.0982 2.0095 1.8352 1.5574 1.5274 5.46%
Price Multiplier on Financial Quarter End Date
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Date 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 -
Price 1.06 1.16 1.17 1.89 1.84 1.55 1.49 -
P/RPS 1.82 2.48 2.43 4.44 3.95 4.12 5.16 -15.93%
P/EPS 14.16 22.50 20.71 35.13 18.44 28.03 33.56 -13.38%
EY 7.06 4.44 4.83 2.85 5.42 3.57 2.98 15.44%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.53 0.58 0.59 1.01 1.09 1.08 1.06 -10.90%
Price Multiplier on Announcement Date
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Date 19/11/08 21/11/07 22/11/06 28/11/05 24/11/04 21/11/03 26/11/02 -
Price 1.05 1.20 1.25 1.60 1.90 1.66 1.55 -
P/RPS 1.81 2.57 2.60 3.76 4.08 4.41 5.37 -16.56%
P/EPS 14.03 23.28 22.12 29.74 19.04 30.02 34.91 -14.08%
EY 7.13 4.30 4.52 3.36 5.25 3.33 2.86 16.42%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.53 0.60 0.63 0.86 1.12 1.16 1.11 -11.58%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment